| Ingresos TV | $1.3M |
| Bonus TV por Posición | $220K |
| Ingresos por partido | $0 |
| Patrocinio | $16K |
| Merchandising | $180K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $33K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $22K |
| Amortización de Fichajes | $46K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $400K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $1.7M | $1.6M | $145K | $6.4M |
| Nov 2029 | $1.5M | $1.6M | $-131K | $6.2M |
| Oct 2029 | $1.5M | $1.7M | $-239K | $6.3M |
| Sep 2029 | $1.5M | $1.5M | $-45K | $6.5M |
| Aug 2029 | $1.5M | $1.4M | $75K | $6.5M |
| Jul 2029 | $1.5M | $1.7M | $-197K | $6.4M |
| Jun 2029 | $1.7M | $1.7M | $60K | $6.6M |
| May 2029 | $1.7M | $2.3M | $-630K | $6.4M |
| Apr 2029 | $1.8M | $1.7M | $108K | $7.0M |
| Mar 2029 | $1.8M | $1.5M | $218K | $6.9M |
| Feb 2029 | $2.0M | $1.8M | $226K | $6.6M |
| Jan 2029 | $1.8M | $1.7M | $86K | $6.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $90K |
| Local Dairy Co. | $105K |